Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Roman Josi | 35 | D | $6,500,000 | UFA |
||||||||
John Carlson | 35 | D | $16,300,000 | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
|||||
John Tavares | 34 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||
Jonathan Marchessault | 34 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
|||
Esa Lindell | 31 | D | $8,160,000 | $8,160,000 | $8,160,000 | $8,160,000 | $8,160,000 | $8,160,000 | UFA |
|||
Dylan Strome | 28 | C/W | $2,808,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | $5,085,000 | UFA |
|||
Trevor Moore | 30 | C/W | $2,156,250 | $2,156,250 | $2,156,250 | UFA |
||||||
Ryan Hartman | 30 | C/W | $1,840,092 | $1,840,092 | $1,840,092 | $1,840,092 | UFA |
|||||
Ryan Pulock | 30 | D | $1,017,000 | UFA |
||||||||
Josh Manson | 33 | D | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | $3,250,000 | UFA |
||||
Jeff Carter | 40 | C/W | $833,334 | UFA |
||||||||
Jesper Fast | 33 | C/W | $1,940,500 | UFA |
||||||||
Sam Steel | 27 | C/W | $909,090 | $909,090 | RFA |
|||||||
Cole Smith | 29 | C/W | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | $1,017,000 | UFA |
||||
Dante Fabbro | 27 | D | $2,246,400 | $2,246,400 | RFA |
|||||||
John Beecher | 24 | C/W | $925,000 | $925,000 | RFA |
|||||||
Mark Kastelic | 26 | C/W | $766,530 | $1,469,520 | $1,469,520 | RFA |
||||||
Sam Montembeault | 28 | G | $663,390 | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | $3,203,550 | UFA |
|||
Alex Lyon | 32 | G | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | $1,995,000 | UFA |
|||
Special Salary | $9,758,500 | $4,446,000 | ||||||||||
Total | $83,084,336 | $67,756,902 | $63,676,412 | $60,050,642 | $41,910,550 | $37,643,550 |
Coach Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Rick Tocchet | 60 | HC | $0 | $0 | $0 | $0 | $0 |
Player Name | Age | Pos | 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Ryan Suter | 40 | D | $1,400,000 | UFA |
||||||||
Erik Gustafsson | 33 | D | $1,499,100 | UFA |
||||||||
Josh Brown | 31 | D | $1,220,400 | $1,220,400 | $1,220,400 | UFA |
||||||
Miles Wood | 29 | C/W | $1,499,999 | UFA |
||||||||
Vinnie Hinostroza | 31 | C/W | $1,026,000 | UFA |
||||||||
Parker Wotherspoon | 27 | D | $1,499,999 | $832,000 | RFA |
|||||||
Riley Tufte | 27 | C/W | $798,250 | $806,000 | RFA |
|||||||
Ian Mitchell | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
Reese Johnson | 26 | C/W | $816,000 | $806,000 | $806,000 | RFA |
||||||
Ryan Lomberg | 30 | C/W | $920,000 | $920,000 | $920,000 | UFA |
||||||
Joona Koppanen | 27 | C/W | $780,000 | $780,000 | RFA |
|||||||
Oskar Steen | 27 | C/W | $832,000 | $832,000 | RFA |
|||||||
Connor Mackey | 28 | D | $854,100 | RFA |
||||||||
Dennis Cholowski | 27 | D | $842,400 | $842,400 | RFA |
|||||||
James Hamblin | 26 | C/W | $748,553 | $748,553 | RFA |
|||||||
Declan Carlile | 25 | D | $863,550 | $806,000 | $806,000 | $806,000 | RFA |
|||||
Luke Toporowski | 24 | C/W | $878,700 | $878,700 | RFA |
|||||||
Nathan Legare | 24 | C/W | $925,000 | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
||||
Layton Ahac | 24 | D | $925,000 | RFA |
||||||||
Kevin Mandolese | 24 | G | $851,700 | $851,700 | $851,700 | RFA |
||||||
Callum Booth | 27 | G | $702,000 | $702,000 | RFA |
|||||||
Kyle Keyser | 26 | G | $772,500 | $772,500 | RFA |
|||||||
Total | $21,461,251 | $13,410,253 | $6,216,100 | $1,612,000 | $806,000 |
Salary Cap | |
---|---|
Salary Cap | $83,500,000 |
Current Payroll | $83,084,336 |
Cap Space | $415,664 |
Projections | |
---|---|
Current Cash Balance | $16,327,788 |
Projected Expenses | - $20,622,870 |
Projected Revenues | $20,743,684 |
Projected Cash Balance | $16,448,602 |
Revenues | |
---|---|
Total Income To Date | $64,305,420 |
Avg. Income per Home Game | $2,074,368 |
Expenses | |
---|---|
Expenses Paid To Date | $49,795,175 |
Approx. Daily Expenses | $381,905 |
Attendance | |
---|---|
Home Games Played | 31 |
Season Ticket Percentage | 100% |
Avg. Attendance per Game | 18,000 (100.00%) |
Arena Capacity | 18,000 |